[CHOOBEE] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[CHOOBEE] CHOO BEE METAL INDUSTRIES BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -26.47%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
CHOOBEE's Result
CHOOBEE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 449,545 449,655 459,644 456,351 449,645 448,710 430,892 2.86%
PBT 16,964 12,505 16,958 17,397 23,456 30,478 30,108 -31.75%
Tax -2,926 -2,865 -4,770 -4,072 -5,333 -6,463 -6,545 -41.50%
NP 14,038 9,640 12,188 13,325 18,123 24,015 23,563 -29.17%
-
NP to SH 14,038 9,640 12,188 13,325 18,123 24,015 23,563 -29.17%
-
Tax Rate 17.25% 22.91% 28.13% 23.41% 22.74% 21.21% 21.74% -
Total Cost 435,507 440,015 447,456 443,026 431,522 424,695 407,329 4.55%
-
Net Worth 418,344 329,062 408,129 404,238 406,742 403,724 399,611 3.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 6,537 6,537 6,537 6,537 6,540 6,540 6,540 -0.03%
Div Payout % 46.57% 67.82% 53.64% 49.06% 36.09% 27.24% 27.76% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 418,344 329,062 408,129 404,238 406,742 403,724 399,611 3.09%
NOSH 108,943 109,687 109,125 108,959 109,046 109,114 108,885 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.12% 2.14% 2.65% 2.92% 4.03% 5.35% 5.47% -
ROE 3.36% 2.93% 2.99% 3.30% 4.46% 5.95% 5.90% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 412.64 409.94 421.21 418.83 412.34 411.23 395.73 2.82%
EPS 12.89 8.79 11.17 12.23 16.62 22.01 21.64 -29.18%
DPS 6.00 6.00 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 3.84 3.00 3.74 3.71 3.73 3.70 3.67 3.06%
Adjusted Per Share Value based on latest NOSH - 108,959
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 227.58 227.63 232.69 231.02 227.63 227.15 218.13 2.86%
EPS 7.11 4.88 6.17 6.75 9.17 12.16 11.93 -29.15%
DPS 3.31 3.31 3.31 3.31 3.31 3.31 3.31 0.00%
NAPS 2.1178 1.6658 2.0661 2.0464 2.0591 2.0438 2.023 3.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.31 1.30 1.34 1.44 1.52 1.46 1.35 -
P/RPS 0.32 0.32 0.32 0.34 0.37 0.36 0.34 -3.95%
P/EPS 10.17 14.79 12.00 11.77 9.15 6.63 6.24 38.45%
EY 9.84 6.76 8.33 8.49 10.93 15.07 16.03 -27.75%
DY 4.58 4.62 4.48 4.17 3.95 4.11 4.44 2.08%
P/NAPS 0.34 0.43 0.36 0.39 0.41 0.39 0.37 -5.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 22/02/13 23/11/12 24/08/12 25/05/12 27/02/12 18/11/11 -
Price 1.47 1.32 1.33 1.42 1.41 1.57 1.41 -
P/RPS 0.36 0.32 0.32 0.34 0.34 0.38 0.36 0.00%
P/EPS 11.41 15.02 11.91 11.61 8.48 7.13 6.52 45.17%
EY 8.77 6.66 8.40 8.61 11.79 14.02 15.35 -31.12%
DY 4.08 4.55 4.51 4.23 4.26 3.82 4.26 -2.83%
P/NAPS 0.38 0.44 0.36 0.38 0.38 0.42 0.38 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment